Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 3.2x - 3.5x | 3.4x |
| Selected Fwd Ps Multiple | 3.1x - 3.4x | 3.2x |
| Fair Value | €5.28 - €5.84 | €5.56 |
| Upside | 29.5% - 43.1% | 36.3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Mobivity Holdings Corp. | - | OTCPK:MFON |
| Weibo Corporation | - | NasdaqGS:WB |
| Luokung Technology Corp. | - | OTCPK:LKCO.F |
| Antelope Enterprise Holdings Limited | - | NasdaqCM:AEHL |
| Oriental Culture Holding LTD | - | NasdaqCM:OCG |
| Yalla Group Limited | - | BST:80Q |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| MFON | WB | LKCO.F | AEHL | OCG | 80Q | |||
| OTCPK:MFON | NasdaqGS:WB | OTCPK:LKCO.F | NasdaqCM:AEHL | NasdaqCM:OCG | BST:80Q | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -35.3% | -0.1% | -13.4% | -0.1% | -21.7% | 39.9% | ||
| 3Y CAGR | -48.1% | -8.1% | -17.6% | NM- | -55.1% | 7.5% | ||
| Latest Twelve Months | 7.1% | -0.3% | -85.4% | 1.9% | -21.6% | 6.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -224.4% | 17.1% | -475.1% | -32.2% | -41.6% | 28.1% | ||
| Prior Fiscal Year | -978.7% | 19.5% | -56.1% | -3.5% | 18.2% | 36.8% | ||
| Latest Fiscal Year | -802.4% | 17.1% | -1771.5% | -17.0% | -227.7% | 39.9% | ||
| Latest Twelve Months | -802.4% | 17.1% | -3165.1% | -19.0% | -271.6% | 39.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -5.1x | 2.7x | -0.1x | -0.6x | -11.5x | 2.0x | ||
| Price / LTM Sales | 20.3x | 1.1x | 0.1x | 0.0x | 53.8x | 2.9x | ||
| LTM P/E Ratio | -2.5x | 6.2x | 0.0x | -0.2x | -19.8x | 7.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.0x | 1.1x | 53.8x | |||||
| Historical LTM P/S Ratio | 1.8x | 3.0x | 19.5x | |||||
| Selected Price / Sales Multiple | 3.2x | 3.4x | 3.5x | |||||
| (x) LTM Sales | 340 | 340 | 340 | |||||
| (=) Equity Value | 1,086 | 1,143 | 1,201 | |||||
| (/) Shares Outstanding | 185.1 | 185.1 | 185.1 | |||||
| Implied Value Range | 5.87 | 6.18 | 6.49 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 5.15 | 5.42 | 5.69 | 4.08 | ||||
| Upside / (Downside) | 26.2% | 32.9% | 39.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MFON | WB | LKCO.F | AEHL | OCG | 80Q | |
| Value of Common Equity | 23 | 1,863 | 0 | 2 | 66 | 860 | |
| (/) Shares Outstanding | 72.4 | 244.8 | 2.4 | 0.8 | 18.6 | 185.1 | |
| Implied Stock Price | 0.32 | 7.61 | 0.11 | 2.70 | 3.56 | 4.65 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.14 | |
| Implied Stock Price (Trading Cur) | 0.32 | 7.61 | 0.11 | 2.70 | 3.56 | 4.08 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.14 | |